Nifty

:

25763.35

Sensex

:

83978.49

41.25 (0.16%)
39.78 (0.05%)

Login

Nifty
Sensex

:
:

25763.35
83978.49

41.25 (0.16%)
39.78 (0.05%)

BNR Udyog Ltd.

Diversified

Rating :

N/A

BSE: 530809 | NSE: Not Listed

Watchlist

NSE BSE

49.00

03-Nov-2025

Open
High
Low
Previous Close

48.5
49
46.55
49.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

323
15664
49
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

14.70
89.09
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

14.66
N/A
1.48

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-15.49
-1.00
-26.48

EBITDA CAGR (%)

10 Years
5 Years
3 Years

58.49
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

10.11
-
-

P:E (Median)

8 Years
5 Years
3 Years

10.56
11.06
10.08

P:BV (Average)

8 Years
5 Years
3 Years

1.64
1.65
1.86

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.37
6.95
0.85

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.52 0.62 -16.13% -0.07 0.82 - 0.57 0.84 -32.14% 0.43 0.96 -55.21%
Expenses 0.24 0.52 -53.85% 0.77 0.56 37.50% 0.40 0.67 -40.30% 0.35 0.45 -22.22%
EBITDA 0.28 0.10 180.00% -0.83 0.25 - 0.17 0.17 0.00% 0.08 0.50 -84.00%
EBIDTM 52.99% 16.02% 1,207.25% 30.80% 29.40% 20.55% 19.63% 52.61%
Other Income 0.03 0.01 200.00% 0.05 0.04 25.00% 0.04 0.05 -20.00% 0.02 0.04 -50.00%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.03 0.03 0.00% 0.03 0.03 0.00% 0.03 0.02 50.00% 0.03 0.02 50.00%
PBT 0.28 0.08 250.00% -0.82 0.26 - 0.18 0.20 -10.00% 0.07 0.53 -86.79%
Tax 0.00 0.00 0 -0.45 0.78 - 0.00 0.00 0 0.00 0.00 0
PAT 0.28 0.08 250.00% -0.36 -0.51 - 0.18 0.20 -10.00% 0.07 0.53 -86.79%
PATM 53.18% 12.46% 527.54% -63.07% 31.87% 23.78% 16.63% 55.11%
EPS 0.92 0.26 253.85% -1.21 -1.71 - 0.60 0.66 -9.09% 0.24 1.76 -86.36%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 1.45 1.55 3.03 3.90 2.04 1.63 0.81 0.88 1.88 12.89 8.34 Net Sales Growth -55.25% -48.84% -22.31% 91.18% 25.15% 101.23% -7.95% -53.19% -85.42% 54.56% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.00 Gross Profit 1.45 1.55 3.03 3.90 2.04 1.63 0.81 0.88 1.88 12.86 8.34 GP Margin 100.07% 100% 100% 100% 100% 100% 100% 100% 100% 99.77% 100% Total Expenditure 1.76 2.55 2.07 2.53 1.29 1.13 1.24 1.24 1.65 12.39 8.35 Power & Fuel Cost - 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.03 0.03 % Of Sales - 0.65% 0.33% 0.26% 0.49% 0.61% 1.23% 2.27% 1.06% 0.23% 0.36% Employee Cost - 0.60 0.50 0.50 0.37 0.28 0.31 0.31 0.33 0.39 1.30 % Of Sales - 38.71% 16.50% 12.82% 18.14% 17.18% 38.27% 35.23% 17.55% 3.03% 15.59% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.08 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0.62% 0.96% General & Admin Exp. - 0.85 1.44 1.78 0.87 0.81 0.87 0.88 1.26 11.81 6.92 % Of Sales - 54.84% 47.52% 45.64% 42.65% 49.69% 107.41% 100% 67.02% 91.62% 82.97% Selling & Distn. Exp. - 0.07 0.10 0.05 0.03 0.01 0.01 0.02 0.02 0.04 0.02 % Of Sales - 4.52% 3.30% 1.28% 1.47% 0.61% 1.23% 2.27% 1.06% 0.31% 0.24% Miscellaneous Exp. - 1.02 0.01 0.20 0.01 0.02 0.03 0.01 0.01 0.02 0.02 % Of Sales - 65.81% 0.33% 5.13% 0.49% 1.23% 3.70% 1.14% 0.53% 0.16% 0.12% EBITDA -0.30 -1.00 0.96 1.37 0.75 0.50 -0.43 -0.36 0.23 0.50 -0.01 EBITDA Margin -20.69% -64.52% 31.68% 35.13% 36.76% 30.67% -53.09% -40.91% 12.23% 3.88% -0.12% Other Income 0.14 0.12 4.21 0.04 0.03 0.06 0.09 0.10 0.10 0.12 0.15 Interest 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.02 0.02 0.04 Depreciation 0.12 0.12 0.08 0.06 0.05 0.05 0.06 0.15 0.21 0.21 0.29 PBT -0.29 -1.00 5.09 1.35 0.73 0.50 -0.41 -0.42 0.10 0.40 -0.20 Tax -0.45 -0.45 0.78 0.27 0.10 0.22 -0.17 0.00 0.02 -0.05 0.04 Tax Rate 155.17% 45.00% 15.32% 20.00% 13.70% 44.00% 41.46% 0.00% 20.00% -12.50% -23.53% PAT 0.17 -0.55 4.31 1.08 0.64 0.28 -0.24 -0.41 0.08 0.45 -0.21 PAT before Minority Interest 0.17 -0.55 4.31 1.08 0.64 0.28 -0.24 -0.41 0.08 0.45 -0.21 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 11.72% -35.48% 142.24% 27.69% 31.37% 17.18% -29.63% -46.59% 4.26% 3.49% -2.52% PAT Growth -43.33% - 299.07% 68.75% 128.57% - - - -82.22% - EPS 0.57 -1.83 14.37 3.60 2.13 0.93 -0.80 -1.37 0.27 1.50 -0.70

Description TTM Mar 14 Mar 13 Mar 12
Net Sales - 3.47 3.35 3.58 Net Sales Growth - 3.58% -6.42% Cost Of Goods Sold - 0.00 0.00 0.00 Gross Profit - 3.47 3.35 3.58 GP Margin - 100% 100% 100% Total Expenditure - 2.48 2.36 2.60 Power & Fuel Cost - 0.04 0.03 0.03 % Of Sales - 1.15% 0.90% 0.84% Employee Cost - 1.71 1.25 1.06 % Of Sales - 49.28% 37.31% 29.61% Manufacturing Exp. - 0.06 0.02 0.06 % Of Sales - 1.73% 0.60% 1.68% General & Admin Exp. - 0.58 1.00 1.37 % Of Sales - 16.71% 29.85% 38.27% Selling & Distn. Exp. - 0.08 0.06 0.02 % Of Sales - 2.31% 1.79% 0.56% Miscellaneous Exp. - 0.00 0.00 0.05 % Of Sales - 0% 0% 1.40% EBITDA - 0.99 0.99 0.98 EBITDA Margin - 28.53% 29.55% 27.37% Other Income - 0.15 0.15 0.08 Interest - 0.07 0.04 0.01 Depreciation - 0.26 0.19 0.06 PBT - 0.81 0.91 0.98 Tax - 0.26 0.26 0.30 Tax Rate - 32.10% 28.57% 30.30% PAT - 0.55 0.65 0.69 PAT before Minority Interest - 0.55 0.65 0.69 Minority Interest - 0.00 0.00 0.00 PAT Margin - 15.85% 19.40% 19.27% PAT Growth - -15.38% -5.80% EPS - 1.83 2.17 2.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 9.69 10.23 5.79 4.59 4.03 3.44 4.15 4.54 4.59 5.28 Share Capital 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 Total Reserves 6.69 7.23 2.79 1.59 1.03 0.44 1.15 1.54 1.59 2.28 Non-Current Liabilities -0.33 0.12 0.07 0.04 0.03 -0.09 0.11 -0.01 0.06 0.40 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.07 0.10 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.33 1.38 0.64 0.91 0.92 0.76 0.49 0.83 2.07 7.36 Trade Payables 0.25 0.57 0.32 0.71 0.70 0.52 0.24 0.53 0.67 6.02 Other Current Liabilities 0.07 0.09 0.07 0.17 0.12 0.16 0.13 0.14 0.31 0.30 Short Term Borrowings 0.00 0.00 0.00 0.00 0.03 0.08 0.12 0.16 0.83 1.04 Short Term Provisions 0.00 0.71 0.25 0.02 0.07 0.00 0.00 0.00 0.25 0.00 Total Liabilities 9.69 11.73 6.50 5.54 4.98 4.11 4.75 5.36 6.72 13.04 Net Block 0.69 0.79 0.43 0.22 0.26 0.30 0.32 0.31 0.50 0.72 Gross Block 1.72 1.70 1.26 3.79 3.78 3.77 3.73 3.57 3.55 3.56 Accumulated Depreciation 1.03 0.92 0.84 3.57 3.52 3.47 3.41 3.26 3.05 2.85 Non Current Assets 2.51 2.61 2.65 3.47 2.58 2.54 2.19 2.46 2.27 4.35 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 1.29 2.48 2.31 2.15 1.85 2.14 1.76 2.82 Long Term Loans & Adv. 0.01 0.01 0.01 0.01 0.01 0.08 0.01 0.01 0.01 0.01 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.80 Current Assets 7.17 9.13 3.84 2.07 2.40 1.58 2.57 2.89 4.45 8.70 Current Investments 5.81 4.90 0.00 0.00 0.00 0.63 0.78 0.79 1.17 0.85 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.17 0.44 0.46 1.04 0.76 0.53 0.77 1.09 1.18 6.47 Cash & Bank 0.04 2.81 2.25 0.43 0.83 0.08 0.07 0.07 1.09 1.08 Other Current Assets 1.15 0.10 0.02 0.24 0.82 0.34 0.95 0.94 1.01 0.29 Short Term Loans & Adv. 1.14 0.88 1.12 0.36 0.43 0.28 0.90 0.90 0.42 0.28 Net Current Assets 6.85 7.75 3.20 1.16 1.48 0.82 2.07 2.06 2.38 1.34 Total Assets 9.68 11.74 6.49 5.54 4.98 4.12 4.76 5.35 6.72 13.05

Description Mar 14 Mar 13 Mar 12
Shareholder's Funds 5.74 5.55 5.24 Share Capital 3.00 3.00 3.00 Total Reserves 2.74 2.55 2.24 Non-Current Liabilities 0.58 0.52 0.42 Secured Loans 0.01 0.05 0.02 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 1.16 1.93 0.75 Trade Payables 0.58 0.58 0.16 Other Current Liabilities 0.23 0.32 0.19 Short Term Borrowings 0.00 0.58 0.00 Short Term Provisions 0.35 0.45 0.40 Total Liabilities 7.48 8.00 6.41 Net Block 1.91 2.09 0.95 Gross Block 3.65 3.57 2.24 Accumulated Depreciation 1.74 1.48 1.29 Non Current Assets 4.89 5.21 3.54 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 1.42 1.55 1.70 Long Term Loans & Adv. 0.01 0.01 0.01 Other Non Current Assets 1.55 1.55 0.88 Current Assets 2.59 2.79 2.87 Current Investments 0.00 0.00 0.00 Inventories 0.73 0.73 0.73 Sundry Debtors 1.08 1.63 1.30 Cash & Bank 0.39 0.07 0.35 Other Current Assets 0.39 0.12 0.20 Short Term Loans & Adv. 0.21 0.24 0.29 Net Current Assets 1.43 0.86 2.13 Total Assets 7.48 8.00 6.41

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -2.87 -0.72 -1.52 -0.25 -1.02 0.71 -0.36 -0.42 -0.21 1.42 PBT -1.00 5.09 1.35 0.73 0.50 -0.41 -0.41 0.10 0.40 -0.20 Adjustment -0.01 -6.03 -2.03 -0.82 -0.87 -0.05 0.00 -0.17 -0.02 0.33 Changes in Working Capital -1.87 0.95 -1.14 -0.08 -0.65 1.17 0.02 -0.35 -0.58 1.29 Cash after chg. in Working capital -2.87 0.00 -1.82 -0.17 -1.01 0.71 -0.39 -0.42 -0.21 1.42 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.72 0.30 -0.08 -0.01 0.00 0.03 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.10 1.51 3.14 -0.17 1.81 -0.61 0.30 0.34 0.45 -1.90 Net Fixed Assets -0.02 -0.44 2.53 -0.01 -0.01 -0.04 -0.16 -0.02 0.01 -0.33 Net Investments -0.91 -3.61 1.19 -0.17 0.47 -0.15 0.30 0.00 0.74 -1.52 Others 1.03 5.56 -0.58 0.01 1.35 -0.42 0.16 0.36 -0.30 -0.05 Cash from Financing Activity 0.00 0.00 0.00 0.00 -0.04 -0.08 0.05 -0.95 -0.23 0.64 Net Cash Inflow / Outflow -2.77 0.79 1.62 -0.43 0.74 0.02 0.00 -1.02 0.01 0.16 Opening Cash & Equivalents 2.81 2.02 0.40 0.83 0.08 0.07 0.07 1.09 1.08 0.92 Closing Cash & Equivalent 0.04 2.81 2.02 0.40 0.83 0.08 0.07 0.07 1.09 1.08

Description Mar 14 Mar 13 Mar 12
Cash From Operating Activity 1.29 1.37 0.50 PBT 0.81 0.91 0.99 Adjustment 0.33 0.23 0.08 Changes in Working Capital 0.42 0.41 -0.37 Cash after chg. in Working capital 1.56 1.55 0.70 Interest Paid 0.00 0.00 0.00 Tax Paid -0.27 -0.19 -0.20 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity 0.06 -1.86 -0.31 Net Fixed Assets -0.08 -1.33 Net Investments 0.13 0.14 Others 0.01 -0.67 Cash from Financing Activity -1.03 0.21 0.02 Net Cash Inflow / Outflow 0.32 -0.28 0.21 Opening Cash & Equivalents 0.07 0.35 0.14 Closing Cash & Equivalent 0.39 0.07 0.35

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 32.29 34.11 19.30 15.30 13.44 11.48 13.83 15.12 15.32 17.60 ROA -5.12% 47.28% 17.92% 12.09% 6.24% -5.32% -8.10% 1.30% 4.51% -2.15% ROE -5.51% 53.79% 20.77% 14.74% 7.59% -6.21% -9.43% 1.72% 9.03% -3.89% ROCE -10.02% 63.48% 25.97% 17.02% 13.30% -9.95% -8.84% 2.29% 7.09% -2.19% Fixed Asset Turnover 0.91 2.05 1.54 0.54 0.43 0.22 0.24 0.53 3.62 2.45 Receivable days 70.87 53.72 70.10 160.56 144.56 292.20 385.01 221.17 108.26 163.78 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 230.57 312.45 1379.18 603.92 Cash Conversion Cycle 70.87 53.72 70.10 160.56 144.56 292.20 154.43 -91.27 -1270.92 -440.14 Total Debt/Equity 0.00 0.00 0.00 0.00 0.01 0.04 0.05 0.03 0.18 0.20 Interest Cover -1109.11 0.00 3370.00 193.95 57.45 -35.41 -30.61 7.01 22.63 -2.98

Description Mar 14 Mar 13 Mar 12
Book Value (Rs.) 19.14 18.49 17.48 ROA 7.06% 9.08% 10.80% ROE 9.67% 12.12% 13.20% ROCE 14.59% 16.58% 19.01% Fixed Asset Turnover 0.96 1.15 1.60 Receivable days 142.54 159.35 132.62 Inventory Days 77.20 79.81 74.81 Payable days 93.89 82.79 44.97 Cash Conversion Cycle 125.85 156.38 162.46 Total Debt/Equity 0.01 0.12 0.01 Interest Cover 12.51 22.18 77.54

Top Investors:

investor education and protection fund authority m

Annual Reports:

News Update:

BNR Udyog - Quarterly Results
12th Aug 2025, 17:36 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback